Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nybolig Munch & Bjerregaard ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1% 2.1%   Bankruptcy risk   2.2% 1.7% 1.5% 5.6% 20.3% 18.7% 17.2% 17.2%   Credit score (0-100)   68 75 76 39 5 6 10 10   Credit rating   BBB A A BBB B B BB BB   Credit limit (kDKK)   0.1 6.8 62.2 0.0 -0.0 -0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,712 8,031 15,477 12,673 -491 -114 0.0 0.0   EBITDA   2,192 3,557 8,222 5,590 -492 -116 0.0 0.0   EBIT   1,764 3,092 7,663 5,590 -492 -116 0.0 0.0   Pre-tax profit (PTP)   1,742.2 2,995.2 7,567.0 5,502.5 -496.7 -115.9 0.0 0.0   Net earnings   1,358.9 2,335.7 5,882.4 4,275.5 -508.1 -115.9 0.0 0.0   Pre-tax profit without non-rec. items   1,742 2,995 7,567 5,503 -497 -116 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   699 567 737 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   972 2,508 5,390 666 -467 -583 -623 -623   Interest-bearing liabilities   1,081 258 1.3 0.0 30.5 32.3 623 623   Balance sheet total (assets)   4,083 5,072 12,441 1,433 320 16.9 0.0 0.0   Net Debt   1,012 -518 -5,609 -151 -13.3 15.4 623 623     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   6,712 8,031 15,477 12,673 -491 -114 0.0 0.0   Gross profit growth   6.1% 19.6% 92.7% -18.1% 0.0% 76.7% 0.0% 0.0%   Employees   9 10 12 9 1 1 0 0   Employee growth %   -10.0% 11.1% 20.0% -25.0% -88.9% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,083 5,072 12,441 1,433 320 17 0 0   Balance sheet change%   6.0% 24.2% 145.3% -88.5% -77.7% -94.7% -100.0% 0.0%   Added value   2,192.4 3,557.4 8,222.0 5,590.2 -491.9 -115.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -380 -835 -175 -1,583 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   26.3% 38.5% 49.5% 44.1% 100.3% 101.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   45.7% 68.9% 87.5% 80.9% -44.3% -16.7% 0.0% 0.0%   ROI %   95.4% 130.7% 185.7% 182.4% -141.3% -368.0% 0.0% 0.0%   ROE %   116.4% 134.2% 149.0% 141.2% -103.1% -68.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   27.8% 53.6% 47.4% 46.5% -59.4% -97.2% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   46.1% -14.5% -68.2% -2.7% 2.7% -13.3% 0.0% 0.0%   Gearing %   111.1% 10.3% 0.0% 0.0% -6.5% -5.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.8% 23.7% 73.7% 16,796.8% 31.0% 1.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.1 0.6 1.3 1.8 0.4 0.0 0.0 0.0   Current Ratio   0.1 0.5 1.1 1.8 0.4 0.0 0.0 0.0   Cash and cash equivalent   69.1 775.8 5,610.6 150.7 43.8 16.9 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -2,510.5 -1,154.6 990.1 593.8 -467.2 -583.1 -311.6 -311.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   244 356 685 621 -492 -116 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   244 356 685 621 -492 -116 0 0   EBIT / employee   196 309 639 621 -492 -116 0 0   Net earnings / employee   151 234 490 475 -508 -116 0 0